INNER LOOP Living and Income Property all in one
|
|
- Byron Cameron
- 5 years ago
- Views:
Transcription
1 INNER LOOP Living and Income Property all in one St HOUSTON TX PRICE REDUCED $475,000 4 Unit Duplex with 2 Apartment Units Near Downtown (TSU/UH) Duplex Units have Central HVAC Large Kitchen and Living Space Tile Features in Wet Areas 2 Bedroom/2 Bath Duplex Units 1 Bedroom/1 Bath Apartment Units Southwest Freeway, Ste. 300 Sugar Land, TX For more information, please contact: - Broker/Owner Office Mobile Kevin@KevinRilesCommercial.com
2 INNER LOOP Living and Income Property all in one St HOUSTON TX Southwest Freeway, Ste. 300 Sugar Land, TX For more information, please contact: - Broker/Owner Office Mobile Kevin@KevinRilesCommercial.com
3 INNER LOOP Living and Income Property all in one St HOUSTON TX Southwest Freeway, Ste. 300 Sugar Land, TX For more information, please contact: - Broker/Owner Office Mobile Kevin@KevinRilesCommercial.com
4 Property Report University 4-Plex Presented by: Upscale Properties Southwest Freeway Ste 300 Sugar Land, TX Office: Mobile: Fax: Real Estate Tools 1
5 Overview University 4-Plex Purchase Info Square Feet (4 Units) 4,152 Purchase Price $475,000 Initial Cash Invested $128,250 Income Analysis Monthly Annual Net Operating Income $3,451 $41,407 Cash Flow $1,099 $13,194 Financial Metrics Cap Rate (Purchase Price) 8.7% Cash on Cash Return (Year 1) 10.3% Internal Rate of Return (Year 10) 20.6% Sale Price (Year 10) $638, Real Estate Tools 2
6 University 4-Plex Purchase Analysis Purchase Info Purchase Price $475,000 - First Mortgage -$356,250 - Second Mortgage -$0 = Downpayment $118,750 + Buying Costs $9,500 + Initial Improvements $0 = Initial Cash Invested $128,250 Square Feet (4 Units) 4,152 Cost per Square Foot $114 Monthly Rent per Square Foot $1.08 Cost per Unit $118,750 Average Monthly Rent per Unit $1,125 Mortgages First Second Loan-To-Cost Ratio 75% 0% Loan-To-Value Ratio 75% 0% Loan Amount $356,250 $0 Loan Type Amortizing Term 20 Years Interest Rate 5% Payment $2, $0.00 Income Monthly Annual Gross Rent $4,500 $54,000 Vacancy Loss -$450 -$5,400 Operating Income $4,050 $48,600 Expenses (% of Income) Monthly Annual Insurance (2%) -$100 -$1,200 Taxes (10%) -$399 -$4,793 Utilities (2%) -$100 -$1,200 Operating Expenses (15%) -$599 -$7,193 Net Performance Monthly Annual Net Operating Income $3,451 $41,407 - Mortgage Payments -$2,351 -$28,213 - Year 1 Improvements -$0 -$0 = Cash Flow $1,099 $13,194 Financial Metrics (Year 1) Annual Gross Rent Multiplier 8.8 Operating Expense Ratio 14.8% Debt Coverage Ratio 1.47 Cap Rate (Purchase Price) 8.7% Cash on Cash Return 10.3% Assumptions Appreciation Rate 3.0% Vacancy Rate 10.0% Income Inflation Rate 3.0% Expense Inflation Rate 3.0% LTV for Refinance 70.0% Selling Costs $33, Real Estate Tools 3
7 University 4-Plex Buy and Hold Projection Income Year 1 Year 2 Year 3 Year 5 Year 10 Year 20 Year 30 Gross Rent $54,000 $55,620 $57,289 $60,777 $70,458 $94,689 $127,255 Vacancy Loss -$5,400 -$5,562 -$5,729 -$6,078 -$7,046 -$9,469 -$12,725 Operating Income $48,600 $50,058 $51,560 $54,700 $63,412 $85,220 $114,529 Expenses Year 1 Year 2 Year 3 Year 5 Year 10 Year 20 Year 30 Insurance -$1,200 -$1,236 -$1,273 -$1,351 -$1,566 -$2,104 -$2,828 Taxes -$4,793 -$4,937 -$5,085 -$5,395 -$6,254 -$8,405 -$11,295 Utilities -$1,200 -$1,236 -$1,273 -$1,351 -$1,566 -$2,104 -$2,828 Operating Expenses -$7,193 -$7,409 -$7,631 -$8,096 -$9,385 -$12,613 -$16,951 Income Analysis Year 1 Year 2 Year 3 Year 5 Year 10 Year 20 Year 30 Net Operating Income $41,407 $42,649 $43,929 $46,604 $54,027 $72,607 $97,578 - Mortgage Payments -$28,213 -$28,213 -$28,213 -$28,213 -$28,213 -$28,213 -$0 - Improvements -$0 -$0 -$0 -$0 -$0 -$0 -$0 = Cash Flow $13,194 $14,436 $15,716 $18,391 $25,814 $44,394 $97,578 Cap Rate (Purchase Price) 8.7% 9.0% 9.2% 9.8% 11.4% 15.3% 20.5% Cap Rate (Market Value) 8.5% 8.5% 8.5% 8.5% 8.5% 8.5% 8.5% Cash on Cash Return 10.3% 11.3% 12.3% 14.3% 20.1% 34.6% 76.1% Return on Equity 9.2% 8.5% 8.0% 7.3% 6.2% 5.2% 8.5% Loan Analysis Year 1 Year 2 Year 3 Year 5 Year 10 Year 20 Year 30 Market Value $489,250 $503,928 $519,045 $550,655 $638,360 $857,903 $1,152,950 - Loan Balance -$345,608 -$334,421 -$322,662 -$297,308 -$221,665 -$1 -$0 = Equity $143,642 $169,507 $196,383 $253,347 $416,696 $857,902 $1,152,950 Loan-to-Value Ratio 70.6% 66.4% 62.2% 54.0% 34.7% 0.0% 0.0% Potential Cash-Out Refi -$3,133 $18,328 $40,670 $88,151 $225,188 $600,531 $807,065 Sale Analysis Year 1 Year 2 Year 3 Year 5 Year 10 Year 20 Year 30 Equity $143,642 $169,507 $196,383 $253,347 $416,696 $857,902 $1,152,950 - Selling Costs -$34,248 -$35,275 -$36,333 -$38,546 -$44,685 -$60,053 -$80,706 = Proceeds After Sale $109,395 $134,232 $160,050 $214,801 $372,011 $797,849 $1,072,243 + Cumulative Cash Flow $13,194 $27,630 $43,346 $78,770 $192,554 $548,360 $1,405,694 - Initial Cash Invested -$128,250 -$128,250 -$128,250 -$128,250 -$128,250 -$128,250 -$128,250 = Net Profit -$5,661 $33,612 $75,146 $165,321 $436,315 $1,217,959 $2,349,687 Internal Rate of Return -4.4% 12.9% 18.1% 20.8% 20.6% 18.7% 18.0% Return on Investment -4% 26% 59% 129% 340% 950% 1,832% Real Estate Tools 4
8 University 4-Plex Graphs Monthly Cash Flow $8,000 $7,000 $6,000 $5,000 $4,000 $3,000 $2,000 $1,000 $ Year $1,200,000 $1,000,000 $800,000 $600,000 $400,000 $200,000 Loan Balance + Equity = Market Value $ Year Internal Rate of Return (IRR) 20% 15% 10% 5% 0% 0-5% Year Real Estate Tools 5
9 University 4-Plex Rent Roll Unit Description Square Feet Units of This Type Rent (Per Unit) Garage Apt # $650 Per Month Garage Apt # $650 Per Month Unit #1 1,578 1 $1,600 Per Month Unit #2 1,602 1 $1,600 Per Month Totals for Year 1 Total Number of Units 4 Total Area (Sum of Units) 4,152 Square Feet Total Rent (Sum of Units) $4,500 Per Month, $54,000 Per Year Real Estate Tools 6
10 University 4-Plex Photos Real Estate Tools 7
Hampton 6 Unit Hampton st Scranton, Pa 18504
Property Report Hampton 6 Unit Presented by: Ron J. Parasole Jr. 1738 Brick ave Scranton, Pa 18508 Office: Mobile: (570) 903-8969 Fax: (570) 209-7753 www.realestatetools.com 2010-2014 Real Estate Tools
More informationProperty Report 1434 NW 92. Presented by:
Property Report 1434 NW 92 Presented by: Jeff Straka Berkshire Hathaway-Commercial 16301 N. May Avenue Edmond, OK 73012 Office: Mobile: (405)416-4415 This is a pro forma based upon the information the
More informationThe Village at Centre Point 8-Plex 3547 N Eagle Road Meridian, ID 83646
Property Report The Village at Centre Point 8-Plex Presented by: RE/MAX Equity/Silvercreek Realty 295 W Center St Suite A/1099 S Wells St #200 Provo/Meridian, UT/ID 84601/83642 Mobile: FIG Disclaimer:
More informationThe Village at Centre Point 20-Plex 3547 N Eagle Road Meridian, ID 83646
Property Report The Village at Centre Point 20-Plex Presented by: RE/MAX Equity/Silvercreek Realty 295 W Center St Suite A/1099 S Wells St #200 Provo/Meridian, UT/ID 84601/83642 Mobile: FIG Disclaimer:
More information4 Unit Investment Property 329 N 2nd St W Missoula, MT 59802
Property Report 4 Unit Investment Property Presented by: Ink Realty Group 148 South Ave W Missoula, MT 59801 Office: 406-728-8270 Mobile: Fax: 406-728-2315 All data is from sources deemed reliable but
More informationVillage at Parkway Lakes Fourplex Gosling and Kuykendahl Spring, TX 77379
Property Report Village at Parkway Lakes Fourplex Presented by: Fourplex Investment Group RE/Max Equity 295 West Center Street Provo, UT 84601 FIG is not a company, but a marketing platform. All information
More informationClark Bro's Rentals 113 Clark Drive Vidalia, LA 71373
Property Report Presented by: Matthew J. Galofaro, CCIM 14454 University Ave. Hammond, Louisiana 70401 Office: Mobile: (985) 969-8473 Fax: (985) 542-7760 Disclaimer: All information deemed reliable but
More information$450,000 $63,425 $39, % PURCHASE PRICE NET OPERATING INCOME ANNUAL CASH FLOW CAP RATE
Executive Summary Key Property Metrics $450,000 $63,425 $39,143 14.1% PURCHASE PRICE NET OPERATING INCOME ANNUAL CASH FLOW CAP RATE $70,000 $60,000 $50,000 $40,000 $30,000 Annual Cash Flow Repairs, 8%
More informationMG Architects Kimberley Lane Houston, TX For more information contact: Ryan Hartsell Partner
For more information contact: Partner rhartsell@oxfordcres.com Phone: (713) 647-6400 2900 Weslayan St., Suite 480 Houston, TX 77027 www.oxfordcres.com Table of Contents Real Estate Investment Details...
More informationRetail Acquisition Example
Property Information Retail Acquisition Example Project Assumptions Acquisition Assumptions Property Name Retail Acquisition Example Project Type Acquisition Location Austin, TX Acquisition Cost $1,800,000
More information$450,000 $63,425 $33, % PURCHASE PRICE NET OPERATING INCOME ANNUAL CASH FLOW CAP RATE
Executive Summary Key Property Metrics $450,000 $63,425 $33,431 14.1% PURCHASE PRICE NET OPERATING INCOME ANNUAL CASH FLOW CAP RATE $60,000 $50,000 $40,000 $30,000 Annual Cash Flow Maintenance & Repairs,
More informationFully Stabilized 24-Unit Property at 11% Cap Rate!
Fully Stabilized 24-Unit Property at 11% Cap Rate! To Insert a Picture here, click inside this box with your mouse, then click on "INSERT PIC" button on the right and select the picture 24 Units consisting
More informationBaric Lawndale S. Karlov St Chicago, IL Buildings. 115 Total Units. Rehabbed Buildings with all Separate Mechanicals
For more information contact: MIC PROPERTIES micproperties@gmail.com 8 Buildings. 115 Total Units Rehabbed Buildings with all Separate Mechanicals Large Units with an Attractive Mix (86-3BR and 29-2BR)
More informationReal Estate Investment Analysis
Real Estate Investment Analysis September 17, 2018 SJ Fowler Real estate 474 N 1st Ave #100 Tucson AZ 8718 David Walsh 20-91-1736 dw.sjfowler@gmail.com Property Photos, Main Property Photo Property Photos,
More informationReal Estate Investment Analysis
Real Estate Investment Analysis July 6, 2018 SJ Fowler Real estate 4574 N 1st Ave #0 Tucson AZ 85718 David Walsh 520-591-1736 dw.sjfowler@gmail.com Property Photos, Main Property Photo Property Photos,
More informationGreystone Arms San Juan Road, San Diego, CA Brendan Erickson, BTE. Vice President
, Upgraded Units with Large Square Footage & Contemporary Finishes Throughout Coveted Mission Hills Heritage Park Location Near Recreation, Restaurants, and Shopping New Appliances and Hardwood Floors
More informationThe Neponset 400 Neponset Avenue Boston, MA 02122
Location, Location, Location Approx 210,000 per day traffic count jfitzgerald@remax.net Phone: (617) 268-5100 Fax: (617) 268-5160 738 E Broadway Boston, MA 02127 www.baystateliving.com Table of Contents
More informationMerrill City Hall Apts.
Merrill City Hall Apts. Located in Historic Downtown Merrill, WI just north of Wausau and Stevens Point, WI 16-units MULTI-FAMILY INVESTMENT OPPORTUNITY Exclusively Marketed By: Nathan Newes-Opatz Apartment
More informationABSOLUTE AUCTION Maple Grove Mobile Home Park
ABSOLUTE AUCTION Maple Grove Mobile Home Park For more information contact: Commercial Broker Associate ccraig@ccim.net Jim Halfhill, Sr. Halfhill Auction Group Principal Auctioneer +18593385764 halfhill@rhr.com
More informationUpper Lakeshore Mobile Home Park
For more information contact: Certified Commerical Broker/Owner rroberts@ccim.net $1,295,000 New Asking Price $155,000 PRICE REDUCTION HUGE VALUE ADD PROPERTY MOTIVATED SELLER Phone: 509-248-9400 Fax:
More information317 Western Ave PROPERTY HIGHLIGHTS. Prepared By. 317 Western Ave Glendale, CA 91201
317 Western Ave PROPERTY HIGHLIGHTS 10 Units in excellent Glendale rental pocket Nearly a 4 cap with upside on existing rents Not subject to rent control Prepared By Cindy Hill, CCIM Senior Vice President
More informationFOR SALE. $8,900,000 MultiFamily. Batesville, Ar Harrison Street PROPERTY HIGHLIGHTS
$8,900,000 MultiFamily Batesville, Ar 72501 FOR SALE 4323 Harrison Street PROPERTY HIGHLIGHTS 104 Total Luxury Units 72-2 Bedroom, 2 Bathroom Units 16-3 Bedroom, 2 Bathroom Units 16-1 Bedroom, 1 Bathroom
More informationOffice/Warehouse NNN. Deerfield Beach, FL Mario Abati. Adam P. Von Romer, CCIM
NNN Leases Great Location 100% Occupied National Credit Tenant Great Cash Flow Ideal For 1031 Senior Investment Associate avonromer@ccim.net BK575531 Mario Abati Commercial & Investment Specialist 954-816-9836
More informationAtwater ave Fiscal Year Beginning January 2019
10-Year After Tax Cash Flow Analysis INITIAL INVESTMENT Purchase Price + Acquisition Costs - 1st Mortgage + Total Loan Fees and Points Initial Investment $949900 $9499 $474950 $4750 $489198 MORTGAGE DATA
More informationRoyal Apartments Bacon St, San Diego, CA 92107
, Investment Highlights Seller Financing 20% Down at 5% interest only! 3 Parcels of Land Beautiful Courtyard Laundry Onsite Plenty of Parking Spaces For More Information The Courtney Gabhart Group DRE#
More informationTurnkey Cash Flow th St W Bradenton, FL For more information contact: Nataliia Musick
For more information contact: nataliiamusick@gmail.com TURNKEY CASH FLOW, Presented by New Shores Real Estate, LLC Price: $749,900 TURNKEY CASH FLOW! Charming 9-unit apartment complex in the heart of Bradenton,
More informationThe Cottages LA PROPERTY HIGHLIGHTS. Prepared By. 421 Riverdale Dr Glendale, CA 91204
The Cottages LA 421 Riverdale Dr PROPERTY HIGHLIGHTS 16 units in an excellent Glendale rental pocket. Close to shopping, restaurants, and Downtown Los Angeles. 89 Walk score Each unit with the exception
More informationPalm Desert San Rafael Ave Palm Desert, CA Prime Palm Desert Location. Huge upside potential in rents.
Palm Desert 44441 San Rafael Ave Palm Desert, CA 92260 For more information contact: Alan Wachman Sales Associate 310-202-9166 wach@mdrealtycorp.com CA LIC #01047592 Prime Palm Desert Location. Short walk
More information14815 Burbank Blvd. PROPERTY HIGHLIGHTS. Prepared By Burbank Blvd. Sherman Oaks, CA 91411
PROPERTY HIGHLIGHTS Excellent Sherman Oaks rental pocket Large 10,066 square foot lot with courtyard pool Great unit mix of ones and two bedroom units Prepared By Cindy Hill, CCIM Senior Vice President
More information16 UNIT PORTFOLIO - 3 CORNER PROPERTIES 16 Unit Multifamily Portfolio - 3 Properties, Salem, OR
M U LT I F A M I LY P R O P E R T Y F O R S A L E 16 UNIT PORTFOLIO - 3 CORNER PROPERTIES 16 Unit Multifamily Portfolio - 3 Properties, Salem, OR PRESENTED BY: AJ NASH 503.390.1375 aj@legacyre.com Licensed
More informationClark Apartments Clark Tarzana, CA Entitlements for 27 new condos and 68 parking. Waiver to tenant relocation fee from most tenants
For more information contact: Broker farajkerendian@gmail.com 01022002 Entitlements for 27 new condos and 68 parking Waiver to tenant relocation fee from most tenants 20% rental upside while preparing
More informationNNN LEASED INVESTMENT OR OWNER/USER OPPORTUNITY
NNN LEASED INVESTMENT OR OWNER/USER OPPORTUNITY 4244 N. 19TH AVENUE PHOENIX, AZ 85015 Jonathan Levy Advisor 480.425.5538 jonathan.levy@svn.com SVN DESERT COMMERCIAL ADVISORS 5343 N. 16TH STREET, SUITE
More informationDania Beach Multi Family 126 NW 8th Ave Dania Beach, FL 33004
Dania Beach Multi Family Turn key apartment bulling with full management services in place. Completely renovated property with impact windows and newer roof. 8.07% Cash on Cash return with 30% down payment.
More information15025 Burbank Blvd PROPERTY HIGHLIGHTS. Prepared By Burbank Blvd Sherman Oaks, CA 91411
PROPERTY HIGHLIGHTS Pride of ownership 4 plex in excellent Sherman Oaks location Can be bought together with 15011 Burbank Blvd., which is owned by the same owner. Prepared By Cindy Hill, CCIM Senior Vice
More information4 UNIT MULTIFAMILY INVESTMENT PROPERTY 653 S 800 E, Salt Lake City, UT
4 UNIT MULTIFAMILY INVESTMENT PROPERTY 653 S 800 E, Salt Lake City, UT Á ^ INVESTMENT DRIVERS Offers investors a 7.3% Cap Rate / 17.6% Return in a trophy 9th & 9th location Upside through renovation; Unit
More information/4 Willow Brook Avenue Los Angeles, CA 90029
4437-4441 1/4 Willow Brook Avenue Los Angeles, CA 90029 Excellent Hollywood location adjacent to Silver Lake 1920's Spanish-style courtyard building, completely renovated Huge upside in rents, in several
More informationSavannah Gardens PROPERTY HIGHLIGHTS. Prepared By. 23 NW 434 PRV RD Clinton, MO Chuck Gray Broker
Savannah Gardens 23 NW 434 PRV RD Clinton, MO 64735 PROPERTY HIGHLIGHTS 20 Duplex Buildings 40-units 3 bed 2- bath 1 car garage units 1,400 sq ft per unit 52-mini storage units 12' X 20' Prepared By Chuck
More informationQUIET MEADOW CONDOMINIUMS
435 HILLARY CIRCLE, JOHNSON CREEK, WI // EXECUTIVE SUMMARY OFFERING SUMMARY Sale Price: $1,260,000 Number Of Units: 8 Cap Rate: 5.37% PROPERTY OVERVIEW Two well maintained, 100% leased 4-unit entitled
More informationCOLONIAL VILLAGE APARTMENTS 1900 COLONIAL VILLAGE LANE, DAYTON, OH 45406
COLONIAL VILLAGE APARTMENTS 1900 COLONIAL VILLAGE LANE, DAYTON, OH 45406 Building Trust. Building Relationships. Building Value. presented by: Bart Weprin 513.936.9110 bart.weprin@weprinrealty.com Table
More informationMAGNOLIA POINT APARTMENTS
MAGNOLIA POINT APARTMENTS 4901 Tanner Street Moss Point, MS 39532 For more information contact: B-13469 CLICK HERE FOR DRONE VIDEO. $800.000.00 60 Duplexes, One Office warehouse, for around $13,333 per
More information10TH & BISHOP 427 W 10TH STREET, DALLAS, TEXAS
10TH & BISHOP 427 W 10TH STREET, DALLAS, TEXAS Sales Information Arthur Greenstein (214) 6073988 arthur@yplusa.com Designer Finishes Each townhouse features designconscious interiors that focus on quality,
More information4676 W. Point Loma Blvd 4676 W. Point Loma Blvd San Diego, CA 92107
ATTRACTIVE SELLER FINANCING. Views of Mount Soledad. Located on Dusty Rhodes Park. Great Unit Mix. On Site Parking. ramos@scc1031.com David Cameron 619-226-6011 x106 cashflowsandiego@gmail.com Phone: 858-779-1000
More information15011 Burbank Blvd PROPERTY HIGHLIGHTS. Prepared By Burbank Blvd Sherman Oaks, CA 91411
PROPERTY HIGHLIGHTS 9097 square foot R-3 lot. Can build up to 11 units. Existing structure is a pride of ownership 3 unit apartment building. Can be purchased with 15025 Burbank, which is owned by the
More informationSherman Oaks PRIME Location Dickens St Sherman Oaks, CA 91423
Sherman Oaks PRIME Location 10 Units With Excellent Unit Mix of Mainly Two Bedroom Spacious Units. 1 Unit is NonConforming Studio (Can be Vacant) Pride of Ownership Property; The Building Has Gone Through
More informationCRE Proforma Development Project Summary of Before Tax Cash Flows by Year
CRE Proforma Development Project Input Data Marginal Tax Bracket 25.0% Mortgage LTV 75% Developer Cost of Carry 15.0% Depn Recovery Rate 20.0% Amort Term (Years) 30 Going Out Cap Rate 9.0% Capital Gain
More informationDolex Building Investment
For more information contact: VP of Investments John@CREfirm.com Jerad Rector President 214-281-8616 Jerad@CREfirm.com Corporate Guaranty Sale/Lease back Absolute NNN lease 5 year term with 2, 5 year options
More informationOFFERING MEMORANDUM PRICE: $240,000 ($24,000 / Unit)
OFFERING MEMORANDUM PRICE: $240,000 ($24,000 / Unit) 10-Unit Multifamily Community 420 East Overland Drive Scottsbluff, NE 69361 Dan Goaley OMNE Partners 13340 California Street, Suite 100 11300 E 16th
More informationUNDERSTANDING THE DEVELOPMENT PRO FORMA
UNDERSTANDING THE DEVELOPMENT PRO FORMA March 16, 2017 ULI Urban Leadership Program Dr. Steven Webber Ryerson University/Urbanformation Consulting Pro forma Financial analysis based on Revenues Costs Return
More informationThe Pavilion OFFERING MEMORANDUM HOUSTON, TX OFFERING MEMORANDUM PRESENTED BY: KW COMMERCIAL 920 South Fry Road
OFFERING MEMORANDUM The Pavilion HOUSTON, TX OFFERING MEMORANDUM KW COMMERCIAL 920 South Fry Road Katy, TX 77450 PRESENTED BY: VICTOR LOFINMAKIN Associate 832.788.1782 victor@victorlofinmakin.com TX #633391
More information1013 N. Ross St SANTA ANA, CA OFFERING MEMORANDUM
OFFERING MEMORANDUM INVESTMENT OVERVIEW Investment Highlights Strong Unit Mix of 1 Bed + Den, and 2 Bed Units Great Curb Appeal & Nicely Landscaped No Owner Gas or Electric Bill! Common Area Includes Spacious
More informationPROJECT SUMMARY RD STREET PROJECT SUMMARY - FLIP
PROJECT SUMMARY 932 53RD STREET PROJECT SUMMARY FLIP PURCHASE/REHAB ASSUMPTIONS Purchase Price Rehab Cost Total Closing (not inc. Sale) and Holding Costs Total Financing Costs Total Project Cost Basis
More informationMEDICAL OFFICE BUILDING FOR SALE
MEDICAL OFFICE BUILDING FOR SALE 6,510+/- SF SALE PRICE: $1,250,000 3001 GARRETT ROAD, DREXEL HILL, PA 19026 1601 WALNUT ST, PHILADELPHIA, PA 19102 215.413.4900 www.mpnrealty.com MEDICAL OFFICE BUILDING
More informationHollywood Industrial Property 5770 Funston St Hollywood, FL 33023
Hollywood Industrial Property Amazing investment opportunity 34 tenants, with 33,580 leasable square footage 9.54% Actual Capitalization rate Automotive uses allowed Sponsored By: JOHN DEMARCO, ACP 954-678-8733
More information$2,116,000 Price 7.75% CAP
Salem Village Annex 4621 South Loop 289 Lubbock, TX 79424 Offered Exclusively By: Scott Womack 806) 784-3265 SWomack@ColdwellBanker.com Offered Exclusively By: Scott Womack (806) 784-3265 swomack@coldwellbanker.com
More informationPRICE REDUCTION ~ Apartments For Sale
PRICE REDUCTION ~ Apartments For Sale Baugh/Gopal Streets & Middleton Street, Orangeburg, SC Apartments located on Baugh & Gopal Streets just off Columbia Road near Chestnut. Six 4plexes(2,464 +/ Sq Ft/4plex),
More informationGREENHEART VILLAGE. growing an adaptive community
GREENHEART VILLAGE growing an adaptive community 2013 ULI Hines Student Urban Design Competition Team Summary Board 1. Summary Proforma Year 0 Phase I Phase II Phase III 20142015 2016 2017 2018 2019 2020
More informationPacific Ave Storage Units
For more information contact: Certified Commercial Broker rroberts@ccim.net Phone: 509-248-9400 Fax: 509-965-9282 5625 Summitview Ave Yakima, WA 98908 www.heritagemoultray.com Real Estate Investment Details
More informationThe Cottages LA PROPERTY HIGHLIGHTS. Prepared By. 421 Riverdale Dr Glendale, CA 91204
The Cottages LA 421 Riverdale Dr PROPERTY HIGHLIGHTS 16 units in an excellent Glendale rental pocket. Close to shopping, restaurants, and Downtown Los Angeles. 89 Walk score Each unit with the exception
More informationHollywood Beach Multi-Family 326 Fillmore St Hollywood, FL 33019
Hollywood Beach Multi-Family A+ location steps away from Hollywood Beach Broad-Walk Recently renovated property is in great condition 100% occupied Actual NOI is $95,500 per year yielding a strong Capitalization
More information7401 PACIFIC BLVD. HUNTINGTON PARK, CA 90255
OFFERING MEMORANDUM $1,295,000 7401 PACIFIC BLVD. HUNTINGTON PARK, CA 90255 90% FINANCING AVAILABLE STRIP CENTER - MTM TENANCY 1 This Memorandum ( Offering Memorandum ) has been prepared by Brookfield
More informationColumbia River Mobile Home Park Arlington, Oregon
Offered at $2,595,000 Columbia River Mobile Home Park Arlington, Oregon Prepared for: Prospective Purchasers Prepared by: Randy Smith Principal Broker W Western Equities Investment Real Estate Services
More informationToledo Court Apartments
, $2,000,000 Sales Price 70 Rentable Units 1 Office, 1 Laundry 72 Total Minnix Property Management, Lubbock's premiere local Management Company, took this property from 20% to 80% in 2008. mkwilley@kw.com
More information2020 Brice Road. Office - 21,648 SF 1,829 SF Available. For more information: Mike Semon
Office - 21,648 SF 1,829 SF Available 2020 Brice Road Reynoldsburg, Ohio 43068 Property Features Great investment opportunity adjacent to I-70 in the City of Reynoldsburg 21,648 SF Freestanding office
More informationOFFERING MEMORANDUM. 627 MAGNOLIA AVENUE Long Beach, California. Offering Memorandum 1
OFFERING MEMORANDUM 627 MAGNOLIA AVENUE Long Beach, California Offering Memorandum 1 PROPERTY OVERVIEW Price $3,500,000 ($398.34/SF) Rentable SF 9,300 SF* Assessor SF 8,788 SF* APN 7272-024-115 Price/RSF
More informationSouth Park Apartment Complex
For more information contact: Founder & Principal andy@vreg.co Brian Suite Director of Operations Broker (808)927-1202 brian@vreg.co Six Unit Apartment Building 6,250 sf Lot Less Than 15 Minutes From Downtown
More informationNice 4 Bd 2 Bath Home Located on Quiet Cul de Sac
Nice 4 Bd 2 Bath Home Located on Quiet Cul de Sac Cincinnati, Oh 45237 3 bedroom, 1.5 bath single family home for sale. This property needs minor repairs and ready to make you a nice financial return.
More informationNatick Manor Apartments
Natick Manor Apartments 4646 Natick Ave PROPERTY HIGHLIGHTS 18 Units + 2 non-conforming units minutes away from Ventura Blvd, on one of the most desirable streets in Sherman Oaks Excellent unit mix of
More information2020 Brice Road. Office - 21,648 SF 1,800 SF Available. For more information: Mike Semon
Office - 21,648 SF 1,800 SF Available 2020 Brice Road Reynoldsburg, Ohio 43068 Property Features Great investment opportunity adjacent to I-70 in the City of Reynoldsburg 21,648 SF Freestanding office
More information1173 Fortune Boulevard, Shiloh, Illinois Office (618) Fax (618)
6,240 Sq. Ft 2 levels 100% Leased to Long Term Tenants 10.22% CAP Rate based on actual Low Operating Expenses New Roof & Remodeled 1 st Floor Located in Copper Bend Sale: $550,000 ($88.14 per Sq. Ft.)
More informationFOURPLEX INVESTMENT PROPERTY 4632 S. Arlington Park Drive, Salt Lake City Utah
4632 S. Arlington Park Drive, Salt Lake City Utah Á INVESTMENT DRIVERS Solid Fourplex with potential for 32% total return Located in the 2nd most populated city in Utah Convenient to schools, shopping,
More informationThe Colony FOR SALE. 614 S 18th Street. Omaha, NE $995,000 MultiFamily PROPERTY HIGHLIGHTS. 8 Multifamily Units and 2000sqft of Retail
FOR SALE $995,000 MultiFamily PROPERTY HIGHLIGHTS 8 Multifamily Units and 2000sqft of Retail All utilities individually seperated Fantastic Downtown location Modern, updated units 209 S 19th Street, Suite
More information526 N L St. FOR SALE 6 Units in Lompoc LOMPOC, CA PROPERTY DETAILS EXECUTIVE SUMMARY
FOR SALE 6 Units in Lompoc STEVEN R. BATTAGLIA 805.688.5333 steve@battagliare.com License #01318215 526 N L St LOMPOC, CA 6-Plex with generously sized units. Unit mix includes (4) 3Bed/2Bath and (2) 2Bed/2Bath
More informationBasics of Commercial Real Estate Transactions Day Two
Basics of Commercial Real Estate Transactions Day Two John Rockwell, Partner Energy October 12, 2016 PG&E refers to the Pacific Gas and Electric Company, a subsidiary of PG&E Corporation. 2010 Pacific
More informationPROPERTY OVERVIEW HIGHLIGHTS 3246 CLAIREMONT MESA BLVD SAN DIEGO CALIFORNIA 92117
3246-48 4 CLAIREMONT MESA BOULEVARD San Diego, CA 92117 O F F E R I N G M E M O R A N D U M 1 PROPERTY OVERVIEW MARCUS & MILLICHAP IS PLEASED TO PRESENT 3246-48 CLAIREMONT MESA BOULEVARD, A TWO UNIT COMPLEX
More information2800 Monroe 4-Plex N. MONROE ST. Denver, CO OFFERING SUMMARY PROPERTY OVERVIEW PROPERTY HIGHLIGHTS
OFFERING SUMMARY Sale Price: $950,000 Number Of Units: 4 Cap Rate: 6.63% Lot Size: 0.3 Acres Year Built: 1961 Building Size: 5,169 SF Zoning: E-TU-C Market: Denver Submarket: City Park Price / SF: $183.79
More informationPORTER AVENUE VILLAS 1042 W PORTER AVE FULLERTON, CA Jon Davis, BRE# Vice President CalDRE #
PORTER AVENUE VILLAS 1042 W PORTER AVE FULLERTON, CA 92833 Jon Davis, BRE#01885959 Vice President 949.558.0302 jon.davis@svn.com CalDRE #01885959 SVN VANGUARD 120 W. 5TH STREET, SUITE 210, SANTA ANA, CA
More informationMidvale 6Plex OFFERING MEMORANDUM SEATTLE, WA OFFERING MEMORANDUM PRESENTED BY: KW COMMERCIAL 1100 Dexter Avenue North, Suite 275 Seattle, WA 98109
OFFERING MEMORANDUM Midvale 6Plex SEATTLE, WA OFFERING MEMORANDUM KW COMMERCIAL 1100 Dexter Avenue North, Suite 275 Seattle, WA 98109 PRESENTED BY: CHARLES BURNETT Managing Broker 206.931.6036 charles@soundrealtygroup.com
More informationInvestment Summary & Highlights
Investment Summary & Highlights Financial: New Loan: Analysis Asumptions: Price $ 2,500,000 Price per Sq. Ft. $ 185.19 Contract Rental Income $ 119,549 Gross Operating Income $ 164,226 Total Operating
More informationCOLOMA AT CHASE PROFESSIONAL
COLOMA AT CHASE PROFESSIONAL 10390 Coloma Road Rancho Cordova, CA 95670 For more information contact: dmincher@thevollmancompany.c 01703483 Amy Diedrich Commercial Agent 916-600-1559 ADiedrich@thevollmancompany.
More informationMixed Use Office/Retail & 2 Apartments
OFFERING MEMORANDUM Mixed Use Office/Retail & 2 Apartments SAN ANTONIO, TX OFFERING MEMORANDUM PRESENTED BY: OFFERING SUMMARY SALE PRICE: $195,000 PROFORMA CAP RATE: 8.16% PROFORMA NOI: $15,915 (at 100%
More informationBuilding Wealth With Real Estate
Building Wealth With Real Estate - Broker/Property Manager/Loan Officer Goal of My Presentation- Understand These Topics 2 How To Build Wealth And Retire Sooner Types of Income Income Tax Rates Cash Flow
More informationBANK OF AMERICA FINANCIAL CENTER
BANK OF AMERICA FINANCIAL CENTER 3420 W. KENNEWICK AVE KENNEWICK, WA 99336 Rob Ellsworth, CCIM Senior Advisor 509.430.2378 rob.ellsworth@svn.com SVN Retter & Company 329 N. Kellogg, Kennewick, WA 99336
More informationMAJESTIC PALMS 1920 N 32ND ST PHOENIX, AZ Danny Lee Vice President Investment Advisor
MAJESTIC PALMS 1920 N 32ND ST PHOENIX, AZ 85008 Danny Lee Vice President Investment Advisor 480.425.5522 danny.lee@svn.com Property Summary OFFERING SUMMARY Sale Price: Number Of Units: Proforma Cap Rate:
More informationWEST BEND SALE LEASEBACK OPPORTUNITY
WEST BEND SALE LEASEBACK OPPORTUNITY 3.65 ACRE PARCEL OF CONTIGUOUS VACANT LAND AVAILABLE OFFERING MEMORANDUM 3014-3020 E Progress Dr West Bend, WI 53095 West Bend Sale Leaseback Opportunity CONTENTS 01
More informationPROJECT SUMMARY TH STREET SOUTH PROJECT SUMMARY - HOLD/RENT
PROJECT SUMMARY PROJECT SUMMARY HOLD/RENT PURCHASE/REHAB ASSUMPTIONS Purchase Price Rehab Cost Total Holding and Closing Costs (not inc. Refi) Total Financing Costs Total Project Cost Basis Total Amount
More informationREAL ESTATE INVESTMENT ANALYSIS
REAL ESTATE INVESTMENT ANALYSIS JANUARY 26 2018 has been a facilitator for investment transactions since 1981 and is the general partner for several companies, including Cidejjko, Inc. a California Corporation,
More informationPROJECT SUMMARY TH ST PROJECT SUMMARY - FLIP
PROJECT SUMMARY 233 95TH ST PROJECT SUMMARY FLIP PURCHASE/REHAB ASSUMPTIONS Purchase Price Rehab Cost Total Holding and Closing Costs (not inc. Sale) Total Financing Costs Total Project Cost Basis Total
More information6 Units on 430 N Palos Verdes Street 430 N Palos Verdes Street San Pedro, CA 90731
6 Units on 430 N Palos Verdes Street Desirable Unit Mix of Four 1-Bedroom and Two 2-Bedroom Units Tremendous Upside in Rental Income as Units Turn Over Property is Separately Metered for Utilities Ample
More informationPresidio Apartments - $3,450, , 3841 S Saviers RD, Oxnard (16) Units all 2BD/1BA
Presidio Apartments - $3,450,000 3831, 3841 S Saviers RD, Oxnard 93033 (16) Units all 2BD/1BA Investment Overview - 3831, 3841 S Saviers RD OFFERED AT $3,450,000 2 BUILDINGS W/ COMMON COURTYARD (16) 2BD/1BA
More informationNORMANDY DR. PROPERTY HIGHLIGHTS Normandy Dr. Miami Beach, Fl 33141
NORMANDY DR. 1795 For more information contact: PROPERTY HIGHLIGHTS Stunning newly remodel building in Miami Beach with plenty of street parking and across Normandy Isle park & pool. The units have porcelain
More informationTABLE OF CONTENTS 1300 E 81ST Street Kansas City, MO 64131
TABLE OF CONTENTS Real Estate Investment Details... 2 Executive Summary... 3 Property Description... 4 Pro Forma Summary... 5 Cash Flow Analysis... 6 Loan Analysis... 7 Internal Rate of Return Analysis...
More information4,300 $907 $11, % 4,866 26' 867 Riverside Drive Is being offered at $3,900,000 LISTING METRICS
867 Riverside Drive Is being offered at $3,900,000 pvonderahe@mmreis.com sedelstein@mmreis.com seth.glasser@mmreis.com rafi.moskowitz@mmreis.com Andrew Dansker Financing Inquiries Tel: (212) 430-5168 adansker@marcusmillichap.com
More informationMONTEZUMA APARTMENTS 317 S. MONTEZUMA STREET PRESCOTT, AZ David Benzing Advisor
MONTEZUMA APARTMENTS 317 S. MONTEZUMA STREET PRESCOTT, AZ 86303 David Benzing Advisor 480.626.0173 david.benzing@svn.com Art Rullo Advisor 480.626.0181 art.rullo@svn.com Chip Kloppenburg, CCIM, CEA Senior
More informationKings Highway 8 Units 1202 Kings Highway, Dallas, TX
NOTICE: Tenants and management are not aware of sale. Do not go on-site without Broker. Kings Highway 8 Units 1202 Kings Highway, Dallas, TX Exclusively Represented by Joe Lumbley JP Lumbley & Associates,
More informationBeaumont, TX Erica C. Goss Associate x102
2305 North Street Beaumont, TX 77702 Erica C. Goss 623539 Associate 409-899-3300 x102 egoss@naiwheeler.com Lee Wheeler, CCIM 467055 President 409-899-3300 lwheeler@naiwheeler.com Lit Corner at North &
More informationThe Villa Primavera Apartments 3313 North Maple Avenue Fresno, CA 93726
The Villa Primavera Apartments 62 Unit Value Add Opportunity Ample Carport Parking Onsite Laundry Facility and Manager s Office Attractive Assumable Loan Option Strong Fresno Rental Market Brian Estes
More information$8,495,000 7, $23, ' 101 First Avenue Is being offered at LISTING METRICS. Peter Von Der Ahe
101 First Avenue Is being offered at $8,495,000 LISTING METRICS pvonderahe@mmreis.com jkoicim@mmreis.com corey.isdaner@mmreis.com jared.bernstein@mmreis.com Andrew Dansker Financing Inquiries Tel: (212)
More informationMilton Apartments OFFERING MEMORANDUM MILTON, WA OFFERING MEMORANDUM PRESENTED BY: KW COMMERCIAL 1100 Dexter Avenue North, Suite 275 Seattle, WA 98109
OFFERING MEMORANDUM Milton Apartments MILTON, WA OFFERING MEMORANDUM KW COMMERCIAL 1100 Dexter Avenue North, Suite 275 Seattle, WA 98109 PRESENTED BY: CHARLES BURNETT Managing Broker 206.931.6036 charles@soundrealtygroup.com
More informationFOR SALE Abrego Rd., Isla Vista, CA 10-Bedroom Duplex near UCSB
Price: $1,995,000 Unit Mix: Income: 5 bedrooms, 3 baths each 2,048 SF per unit approx. Proforma $6,500 per unit / $650 per person Current $4,500 & $4,600 GRM / Cap. Rate: 12.79 GRM / 5.49% Cap. Rate Proforma
More informationIn-Depth Capitalization Rate Review
In-Depth Capitalization Rate Review Leonard J. Patcella, Jr., CMI, MAI President Equity Appraisal Co., Inc. Springhouse, PA jack.equityappraisal@comcast.net David A. Schneider, Esq. Partner Archer & Greiner,
More information